[JCBNEXT] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -49.23%
YoY- 34.6%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 7,843 8,154 7,420 5,332 6,619 7,506 7,834 0.07%
PBT 13,345 14,104 15,186 13,440 26,775 34,489 19,702 -22.78%
Tax -1,930 -2,560 -2,678 -484 -1,558 -2,105 -4,360 -41.77%
NP 11,415 11,544 12,508 12,956 25,217 32,384 15,342 -17.81%
-
NP to SH 11,352 11,500 12,480 12,900 25,410 32,625 15,560 -18.88%
-
Tax Rate 14.46% 18.15% 17.63% 3.60% 5.82% 6.10% 22.13% -
Total Cost -3,572 -3,389 -5,088 -7,624 -18,598 -24,877 -7,508 -38.91%
-
Net Worth 331,463 318,876 306,289 299,300 303,494 302,266 298,200 7.27%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 3,496 3,507 3,500 -
Div Payout % - - - - 13.76% 10.75% 22.49% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 331,463 318,876 306,289 299,300 303,494 302,266 298,200 7.27%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 145.54% 141.56% 168.57% 242.99% 380.98% 431.40% 195.84% -
ROE 3.42% 3.61% 4.07% 4.31% 8.37% 10.79% 5.22% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.61 5.83 5.31 3.81 4.73 5.36 5.60 0.11%
EPS 8.12 8.23 8.92 9.24 18.16 23.31 11.12 -18.83%
DPS 0.00 0.00 0.00 0.00 2.50 2.51 2.50 -
NAPS 2.37 2.28 2.19 2.14 2.17 2.16 2.13 7.34%
Adjusted Per Share Value based on latest NOSH - 140,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.96 6.20 5.64 4.05 5.03 5.70 5.95 0.11%
EPS 8.63 8.74 9.48 9.80 19.31 24.79 11.82 -18.83%
DPS 0.00 0.00 0.00 0.00 2.66 2.67 2.66 -
NAPS 2.5184 2.4228 2.3272 2.2741 2.3059 2.2966 2.2657 7.26%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.70 1.39 1.70 1.82 1.98 1.72 1.96 -
P/RPS 30.31 23.84 32.04 47.74 41.84 32.06 35.03 -9.15%
P/EPS 20.94 16.90 19.05 19.73 10.90 7.38 17.63 12.09%
EY 4.77 5.92 5.25 5.07 9.18 13.55 5.67 -10.83%
DY 0.00 0.00 0.00 0.00 1.26 1.46 1.28 -
P/NAPS 0.72 0.61 0.78 0.85 0.91 0.80 0.92 -15.01%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 23/08/16 30/05/16 22/02/16 24/11/15 17/08/15 -
Price 1.95 1.56 1.57 1.78 1.95 1.98 1.49 -
P/RPS 34.77 26.76 29.59 46.69 41.20 36.91 26.63 19.36%
P/EPS 24.02 18.97 17.59 19.30 10.73 8.49 13.41 47.22%
EY 4.16 5.27 5.68 5.18 9.32 11.77 7.46 -32.13%
DY 0.00 0.00 0.00 0.00 1.28 1.27 1.68 -
P/NAPS 0.82 0.68 0.72 0.83 0.90 0.92 0.70 11.07%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment